Beurs gesloten -
Euronext Amsterdam
17:39:54 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
91,4
EUR
|
-1,51%
|
|
+1,96%
|
-0,59%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
54.121
|
52.480
|
56.918
|
50.583
|
52.101
|
51.680
|
-
|
-
|
Bedrijfswaarde
1 |
69.352
|
69.201
|
70.543
|
64.114
|
67.936
|
66.564
|
65.392
|
64.238
|
K/w-verhouding
|
25,2
x
|
-253
x
|
17,1
x
|
18,9
x
|
22,5
x
|
20,4
x
|
17,4
x
|
15,3
x
|
Dividendrendement
|
1,77%
|
0,77%
|
1,25%
|
1,97%
|
1,88%
|
1,97%
|
2,2%
|
2,38%
|
Marktkapitalisatie/omzet
|
2,27
x
|
2,66
x
|
2,6
x
|
1,76
x
|
1,72
x
|
1,63
x
|
1,55
x
|
1,48
x
|
Bedrijfswaarde/omzet
|
2,9
x
|
3,51
x
|
3,22
x
|
2,23
x
|
2,24
x
|
2,1
x
|
1,96
x
|
1,84
x
|
Bedrijfswaarde/EBITDA
|
12,2
x
|
13,8
x
|
13,9
x
|
10,6
x
|
9,5
x
|
9,79
x
|
8,91
x
|
8,27
x
|
Bedrijfswaarde/FCF
|
28,6
x
|
42,3
x
|
24,7
x
|
23,7
x
|
34
x
|
29,7
x
|
23
x
|
19,8
x
|
FCF Yield
|
3,49%
|
2,36%
|
4,05%
|
4,22%
|
2,94%
|
3,37%
|
4,35%
|
5,05%
|
Price to Book
|
3,37
x
|
3,92
x
|
3,28
x
|
2,59
x
|
2,58
x
|
2,43
x
|
2,25
x
|
2,08
x
|
Aantal aandelen (in duizenden)
|
570.180
|
575.308
|
575.740
|
575.595
|
566.680
|
565.427
|
-
|
-
|
Referentieprijs
2 |
94,92
|
91,22
|
98,86
|
87,88
|
91,94
|
91,40
|
91,40
|
91,40
|
Datum van publicatie
|
12-02-20
|
10-02-21
|
16-02-22
|
15-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
23.894
|
19.724
|
21.901
|
28.694
|
30.308
|
31.738
|
33.436
|
34.955
|
EBITDA
1 |
5.670
|
5.022
|
5.087
|
6.055
|
7.154
|
6.800
|
7.337
|
7.770
|
Bedrijfsresultaat (EBIT)
1 |
4.020
|
2.421
|
3.414
|
4.502
|
4.443
|
4.692
|
5.142
|
5.479
|
Operationele Marge
|
16,82%
|
12,27%
|
15,59%
|
15,69%
|
14,66%
|
14,79%
|
15,38%
|
15,67%
|
Resultaat voor belastingen (EBT)
1 |
3.284
|
157
|
4.334
|
4.170
|
2.522
|
3.838
|
4.553
|
4.903
|
Nettowinst (verlies)
1 |
2.166
|
-204
|
3.324
|
2.682
|
2.304
|
2.468
|
2.956
|
3.195
|
Nettomarge
|
9,07%
|
-1,03%
|
15,18%
|
9,35%
|
7,6%
|
7,78%
|
8,84%
|
9,14%
|
WPA
2 |
3,770
|
-0,3600
|
5,770
|
4,650
|
4,090
|
4,482
|
5,254
|
5,969
|
Free Cash Flow
1 |
2.422
|
1.635
|
2.857
|
2.705
|
1.996
|
2.241
|
2.844
|
3.242
|
FCF-marge
|
10,14%
|
8,29%
|
13,05%
|
9,43%
|
6,59%
|
7,06%
|
8,51%
|
9,27%
|
Kasstroomconversie (ebitda)
|
42,72%
|
32,56%
|
56,16%
|
44,67%
|
27,9%
|
32,95%
|
38,76%
|
41,72%
|
Kasstroomconversie (nettowinst)
|
111,82%
|
-
|
85,95%
|
100,86%
|
86,63%
|
90,78%
|
96,22%
|
101,46%
|
Dividend per aandeel
2 |
1,680
|
0,7000
|
1,240
|
1,730
|
1,730
|
1,802
|
2,011
|
2,171
|
Datum van publicatie
|
12-02-20
|
10-02-21
|
16-02-22
|
15-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
12.448
|
9.243
|
10.481
|
9.971
|
-
|
5.966
|
11.930
|
6.742
|
13.485
|
9.415
|
5.794
|
15.209
|
7.632
|
9.804
|
17.436
|
8.015
|
7.779
|
15.794
|
8.184
|
8.405
|
15.237
|
8.468
|
8.121
|
16.443
|
7.156
|
15.524
|
17.104
|
EBITDA
|
-
|
-
|
2.859
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
2.239
|
827
|
1.594
|
1.628
|
-
|
802,5
|
1.786
|
-
|
2.155
|
-
|
-
|
2.347
|
-
|
-
|
1.939
|
-
|
-
|
2.504
|
-
|
-
|
2.126
|
-
|
-
|
2.673
|
-
|
-
|
-
|
Operationele Marge
|
17,99%
|
8,95%
|
15,21%
|
16,33%
|
-
|
13,45%
|
14,97%
|
-
|
15,98%
|
-
|
-
|
15,43%
|
-
|
-
|
11,12%
|
-
|
-
|
15,85%
|
-
|
-
|
13,95%
|
-
|
-
|
16,26%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
1.808
|
-221
|
378
|
1.609
|
-
|
-
|
2.725
|
-
|
2.002
|
-
|
-
|
2.168
|
-
|
-
|
1.276
|
-
|
-
|
1.246
|
-
|
-
|
1.750
|
-
|
-
|
2.293
|
-
|
1.972
|
2.488
|
Nettowinst (verlies)
|
1.230
|
-297
|
93
|
1.034
|
2.048
|
242
|
2.290
|
-
|
1.265
|
-
|
-
|
1.417
|
-
|
-
|
1.156
|
-
|
-
|
1.148
|
-
|
-
|
1.216
|
-
|
-
|
1.593
|
-
|
1.370
|
1.729
|
Nettomarge
|
9,88%
|
-3,21%
|
0,89%
|
10,37%
|
-
|
4,06%
|
19,2%
|
-
|
9,38%
|
-
|
-
|
9,32%
|
-
|
-
|
6,63%
|
-
|
-
|
7,27%
|
-
|
-
|
7,98%
|
-
|
-
|
9,69%
|
-
|
8,83%
|
10,11%
|
WPA
|
-
|
-
|
-
|
1,800
|
-
|
-
|
-
|
-
|
2,200
|
-
|
-
|
-
|
-
|
-
|
2,040
|
-
|
-
|
-
|
-
|
-
|
2,160
|
-
|
-
|
2,820
|
-
|
2,430
|
3,070
|
Dividend per aandeel
|
1,040
|
-
|
0,7000
|
0,2800
|
-
|
-
|
0,9600
|
-
|
0,5000
|
-
|
-
|
1,230
|
-
|
-
|
0,6900
|
-
|
-
|
1,040
|
-
|
-
|
1,510
|
-
|
-
|
0,9900
|
-
|
1,700
|
1,070
|
Datum van publicatie
|
12-02-20
|
03-08-20
|
10-02-21
|
02-08-21
|
27-10-21
|
16-02-22
|
16-02-22
|
01-08-22
|
01-08-22
|
26-10-22
|
15-02-23
|
15-02-23
|
19-04-23
|
31-07-23
|
31-07-23
|
25-10-23
|
14-02-24
|
14-02-24
|
24-04-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
15.231
|
16.721
|
13.625
|
13.531
|
15.835
|
14.884
|
13.712
|
12.558
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,686
x
|
3,33
x
|
2,678
x
|
2,235
x
|
2,213
x
|
2,189
x
|
1,869
x
|
1,616
x
|
Free Cash Flow
1 |
2.422
|
1.635
|
2.857
|
2.705
|
1.996
|
2.241
|
2.844
|
3.242
|
ROE (netto-inkomsten/eigen vermogen)
|
14,1%
|
7,81%
|
13,3%
|
14,5%
|
13,3%
|
12,8%
|
13,9%
|
14,4%
|
ROA (netto-inkomsten/totale activa)
|
4,89%
|
2,59%
|
4,46%
|
5,3%
|
4,89%
|
4,81%
|
5,68%
|
6,43%
|
Totale activa
1 |
44.327
|
-7.879
|
74.494
|
50.628
|
47.077
|
51.280
|
52.011
|
49.676
|
Nettoactief per aandeel
2 |
28,10
|
23,30
|
30,20
|
34,00
|
35,60
|
37,60
|
40,60
|
44,00
|
Cashflow per aandeel
2 |
7,550
|
10,90
|
7,260
|
7,810
|
7,860
|
8,760
|
9,380
|
9,830
|
Capex
1 |
1.915
|
1.501
|
1.324
|
1.791
|
2.434
|
2.751
|
2.783
|
2.846
|
Capex/omzet
|
8,01%
|
7,61%
|
6,05%
|
6,24%
|
8,03%
|
8,67%
|
8,32%
|
8,14%
|
Datum van publicatie
|
12-02-20
|
10-02-21
|
16-02-22
|
15-02-23
|
14-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
91,4
EUR Gemiddelde koersdoel
100,2
EUR Spread / Gemiddelde doel +9,59% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -0,59% | 55,17 mld. | | -3,94% | 119 mld. | | +384,45% | 67,41 mld. | | +7,57% | 47,58 mld. | | -12,53% | 36,89 mld. | | 0,00% | 23,13 mld. | | +12,68% | 19,06 mld. | | -25,17% | 18,42 mld. | | +3,94% | 17,59 mld. | | +6,29% | 15,06 mld. |
Brouwers - Andere
|